Eastern Platinum Limited
TSX:ELR.TO
0.175 (CAD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 15.692 | 18.3 | 18.131 | 13.253 | 11.869 | 3.771 | 2.448 | 1.182 | 4.324 | 4.462 | 2.203 | 2.565 | 5.06 | 5.213 | 1.772 | 7.066 | 4.671 | 8.271 | 1.957 | 2.297 | 1.882 | 3.098 | 4.213 | 5.599 | 11.919 | 12.761 | 8.392 | 0.956 | 5.571 | 4.227 | 5.89 | 14.335 | 26.828 | 23.62 | 8.283 | 20.288 | 22.274 | 14.941 | 13.966 | 2.264 | 2.082 | 6.414 | 14.489 | 16.573 | 46.781 | 66.432 | 70.699 | 68.662 | 57.397 | 78.01 | 110.15 | 49.436 | 76.159 | 95.846 | 102.654 | 7.718 | 6.28 | 3.37 | 7.249 | 8.762 | 6.482 | 7.74 | 25.806 | 169.295 | 90.734 | 58.199 | 16.336 | 6.192 | 4.814 | 4.637 | 19.497 | 45.591 | 1.046 | 0.894 | 1.214 | 1.283 | 1.294 | 2.33 | 2.605 | 0.465 | 4.499 | 0.649 | 0.167 | 0.028 | 0.229 | 0.223 | 0.236 | 0.257 | 0.247 | 0.265 | 0.281 | 0.303 | 0.311 | 0.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 |
Short Term Investments
| 1.723 | 2.41 | 3.218 | 4.065 | 0 | 0 | 0 | 0 | 2.116 | 2.173 | 3.944 | 3.925 | 5.244 | 3.981 | 0 | 0 | 0 | 0 | 0 | 0.322 | 0.324 | 0.714 | 1.397 | 1.889 | 6.479 | 8.537 | 17.152 | 22.029 | 19.473 | 19.682 | 20.348 | 14.873 | 19.003 | 29.078 | 48.051 | 39.955 | 31.606 | 40.82 | 61.438 | 78.455 | 85.215 | 80.632 | 78.471 | 81.634 | 57.982 | 49.198 | 60.226 | 66.932 | 110.474 | 135.482 | 98.964 | 217.728 | 251.614 | 253.873 | 242.446 | 12.287 | 13.285 | 13.923 | 14.408 | 14.144 | 15.428 | 14.226 | 35.256 | 2.766 | 104.653 | 111.744 | 189.085 | 198.325 | 45.817 | 56.048 | 62.501 | 74.839 | 20.199 | 20.251 | 18.448 | 17.981 | 0 | 11.54 | 11.175 | 12.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 17.415 | 20.71 | 21.349 | 17.318 | 11.869 | 3.771 | 2.448 | 1.182 | 6.44 | 6.635 | 6.147 | 6.49 | 10.304 | 9.194 | 1.772 | 7.066 | 4.671 | 8.271 | 1.957 | 2.619 | 2.206 | 3.812 | 5.61 | 7.488 | 18.398 | 21.298 | 25.544 | 22.985 | 25.044 | 23.909 | 26.238 | 29.208 | 45.831 | 52.698 | 56.334 | 60.243 | 53.88 | 55.761 | 75.404 | 80.719 | 87.297 | 87.046 | 92.96 | 98.207 | 104.763 | 115.63 | 130.925 | 135.594 | 167.871 | 213.492 | 209.113 | 267.164 | 327.773 | 349.719 | 345.099 | 20.005 | 19.565 | 17.293 | 21.657 | 22.906 | 21.91 | 21.966 | 61.062 | 172.061 | 195.387 | 169.943 | 205.422 | 204.517 | 50.631 | 60.685 | 81.998 | 120.431 | 21.245 | 21.145 | 19.661 | 19.264 | 1.294 | 13.87 | 13.78 | 13.378 | 4.499 | 0.649 | 0.167 | 0.028 | 0.229 | 0.223 | 0.236 | 0.257 | 0.247 | 0.265 | 0.281 | 0.303 | 0.311 | 0.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 |
Net Receivables
| 25.06 | 25.995 | 27.657 | 27.608 | 35.092 | 25.736 | 22.617 | 22.884 | 24.036 | 25.072 | 21.355 | 22.642 | 22.096 | 17.542 | 12.635 | 13.62 | 10.414 | 9.482 | 15.796 | 11.604 | 9.694 | 6.009 | 1.345 | 3.258 | 1.644 | 5.149 | 0.894 | 0.922 | 1.018 | 0.948 | 0.834 | 1.226 | 0.984 | 1.079 | 1.159 | 3.054 | 3.093 | 3.124 | 3.227 | 3.589 | 3.612 | 3.55 | 3.608 | 6.678 | 12.805 | 14.575 | 15.556 | 30.322 | 27.244 | 32.949 | 23.58 | 31.154 | 26.886 | 34.221 | 33.786 | 31.856 | 29.629 | 33.262 | 29.138 | 24.484 | 22.401 | 23.053 | 9.43 | 5.533 | 42.435 | 56.869 | 25.697 | 22.272 | 30.929 | 26.345 | 17.431 | 12.726 | 3.139 | 2.74 | 0.811 | 0.599 | 0.046 | 0.073 | 0.09 | 2.232 | 0.074 | 0.026 | 0.003 | 0.002 | 0.001 | 0.003 | 0.002 | 0.002 | 0.006 | 0.005 | 0.004 | 0.004 | 0.003 | 0.002 | 0.002 | 0.001 | 0.004 | 0.005 | 0.003 | 0.003 | 0.122 | 0.121 | 0.113 |
Inventory
| 9.796 | 5.378 | 4.53 | 8.686 | 8.749 | 10.673 | 11.32 | 12.021 | 1.419 | 1.625 | 1.792 | 1.203 | 1.246 | 1.36 | 1.553 | 1.074 | 0.804 | 0.622 | 1.09 | 0.949 | 1.092 | 1.137 | 1.055 | 1.084 | 1.151 | 1.343 | 1.256 | 2.051 | 2.111 | 2.064 | 2.033 | 1.977 | 1.858 | 1.9 | 1.838 | 2.075 | 2.347 | 2.396 | 2.532 | 2.582 | 2.731 | 2.767 | 2.777 | 2.98 | 3.041 | 4.44 | 4.746 | 6.862 | 6.556 | 9.081 | 7.99 | 7.799 | 7.852 | 8.656 | 8.832 | 8.288 | 5.621 | 5.653 | 4.825 | 4.066 | 5.312 | 3.551 | 3.882 | 6.771 | 6.416 | 5.539 | 6.206 | 4.652 | 3.308 | 7.99 | 9.742 | 1.679 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.024 | -0 | 0.013 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0 | -0 | 0 | 0 | -0 | 2.148 | 6.686 | -0 | 0 | 1.739 | 4.919 | 4.476 | 3.814 | 2.627 | 3.275 | 3.644 | 3.081 | 2.83 | 1.601 | 1.707 | 1.079 | 0.937 | 3.258 | 1.644 | 5.149 | 0.894 | 0.922 | 1.018 | 0.948 | 0.834 | 18.367 | 5 | 0.781 | 0.882 | 2.753 | 11.25 | 11.25 | 2.892 | 3.498 | 3.355 | 3.282 | 3.237 | 3.807 | 3.863 | 5.926 | 4.415 | 11.4 | 0 | 0 | 41.689 | 0 | 0 | 0 | 5.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 2.753 | 0.001 | 0.001 | 0 | 0 | 0 | 1.031 | 0.09 | 0.24 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.023 | 0 | -0 | 0.004 | 0.15 | 0.004 | 0.004 | 0.004 | 0.001 | 0.004 | 0.004 | 0.004 | 0.001 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 52.271 | 52.083 | 53.536 | 53.612 | 55.71 | 40.18 | 36.385 | 36.087 | 31.895 | 33.332 | 31.033 | 30.335 | 33.646 | 28.096 | 15.96 | 21.76 | 15.889 | 18.375 | 18.843 | 15.172 | 12.992 | 10.958 | 8.01 | 11.83 | 21.193 | 27.79 | 27.694 | 25.958 | 28.173 | 26.921 | 29.105 | 50.778 | 53.673 | 55.677 | 59.331 | 65.372 | 70.57 | 72.531 | 81.163 | 86.89 | 93.64 | 93.363 | 99.345 | 107.865 | 120.609 | 134.645 | 151.227 | 172.778 | 201.671 | 255.522 | 282.372 | 306.117 | 362.511 | 392.596 | 392.909 | 60.149 | 54.815 | 56.208 | 55.62 | 51.456 | 49.623 | 48.57 | 74.374 | 187.119 | 244.239 | 232.352 | 237.499 | 231.573 | 84.868 | 96.05 | 109.262 | 135.075 | 24.384 | 23.886 | 20.472 | 19.863 | 1.34 | 13.983 | 13.895 | 15.632 | 4.586 | 0.68 | 0.174 | 0.18 | 0.234 | 0.23 | 0.242 | 0.259 | 0.257 | 0.274 | 0.29 | 0.308 | 0.317 | 0.503 | 0.002 | 0.002 | 0.004 | 0.005 | 0.004 | 0.003 | 0.122 | 0.122 | 0.114 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 105.347 | 98.378 | 100.757 | 98.503 | 97.548 | 105.778 | 112.222 | 117.709 | 120.533 | 135.917 | 124.226 | 131.135 | 139.495 | 135.576 | 136.579 | 117.239 | 111.697 | 106.026 | 135.397 | 126.008 | 136.409 | 134.357 | 133.704 | 143.819 | 132.057 | 144.357 | 109.631 | 103.237 | 105.938 | 103.188 | 100.816 | 106.282 | 99.497 | 122.559 | 116.733 | 147.607 | 167.129 | 167.968 | 176.973 | 309.4 | 331.02 | 334.732 | 336.628 | 353.027 | 360.255 | 536.148 | 577.031 | 576.853 | 564.494 | 661.159 | 632.443 | 639.584 | 728.933 | 715.365 | 734.064 | 671.22 | 616.758 | 643.643 | 651.229 | 627.437 | 603.518 | 501.388 | 518.984 | 766.618 | 778.145 | 723.118 | 798.242 | 757.364 | 602.275 | 580.476 | 526.099 | 539.166 | 86.167 | 86.222 | 22.935 | 21.421 | 0.316 | 20.979 | 19.955 | 18.984 | 0.08 | 0.064 | 0.069 | 0.074 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.025 | 0.025 | 0.025 | 0.046 | 0.045 | 0.046 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.112 | 50.607 | 50.448 | 0 | 56.544 | 64.013 | 0.212 | 0.462 | 1.213 | 1.551 | 1.827 | 2.095 | 2.461 | 2.785 | 6.424 | 7.27 | 226.06 | 0 | 9.152 | 9.009 | 10.584 | 13.084 | 13.507 | 14.265 | 13.827 | 12.989 | 13.941 | 14.169 | 14.315 | 14.276 | 11.901 | 12.493 | 14.226 | 0 | 15.289 | 18.767 | 18.83 | 13.97 | 15.027 | 13.687 | 15.004 | 0.045 | 0 | 31.092 | 29.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.112 | 50.607 | 50.448 | 0 | 56.544 | 64.013 | 0.212 | 0.462 | 1.213 | 1.551 | 1.827 | 2.095 | 2.461 | 2.785 | 6.424 | 7.27 | 226.06 | 8.23 | 9.152 | 9.009 | 10.584 | 13.084 | 13.507 | 14.265 | 13.827 | 12.989 | 13.941 | 14.169 | 14.315 | 14.276 | 11.901 | 12.493 | 14.226 | 0 | 15.289 | 18.767 | 18.83 | 13.97 | 15.027 | 13.687 | 15.004 | 0.045 | 0 | 31.092 | 29.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.618 | 8.811 | 8.602 | 8.049 | 8.93 | 9.887 | 9.666 | 9.723 | 9.585 | 9.869 | 9.607 | 9.18 | 9.06 | 8.716 | 8.906 | 9.062 | 0 | 0 | 0 | 7.995 | 0 | 0 | 0 | -14.265 | 0 | 0 | 0 | -14.169 | 0 | 0 | 0 | -12.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -63.73 | -59.418 | -59.05 | 0 | -65.474 | -73.9 | -9.666 | -9.723 | -9.585 | -9.869 | -9.607 | -9.18 | -11.521 | -11.501 | -8.906 | -7.27 | 0 | 0 | 0 | 110.15 | 0 | 0 | 0 | 102.654 | 0 | 0 | 0 | 7.249 | 0 | 0 | 0 | 25.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 6.772 | 6.388 | 6.477 | 6.116 | 5.984 | 6.269 | 6.996 | 6.596 | 7.209 | 8.336 | 7.524 | 10.302 | 10.854 | 10.433 | 10.446 | 9.094 | 8.712 | 8.571 | 10.608 | 7.933 | 8.327 | 8.977 | 8.831 | 9.907 | 10.031 | 10.192 | 9.624 | 12.799 | 12.871 | 15.288 | 14.865 | 9.618 | 8.811 | 8.602 | 0 | 8.93 | 9.887 | 9.666 | 9.723 | 9.585 | 9.869 | 9.607 | 9.18 | 11.521 | 11.501 | 8.906 | 7.27 | -209.377 | 8.595 | 8.781 | -127.154 | 7.671 | 8.81 | 4.498 | -102.654 | 3.296 | 2.739 | 2.581 | -7.249 | 1.983 | 1.67 | 1.018 | -25.806 | 1.103 | 16.714 | 1.082 | 1.223 | 1.006 | 10.77 | 10.924 | 9.567 | 0.411 | 0 | 0 | 0 | 0.057 | 0.743 | 3.22 | 2.819 | 0.089 | 0.065 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 |
Total Non-Current Assets
| 112.119 | 104.766 | 107.234 | 104.619 | 103.532 | 112.047 | 119.218 | 124.305 | 127.742 | 144.253 | 131.75 | 141.437 | 150.349 | 146.009 | 147.025 | 126.333 | 120.409 | 114.597 | 146.005 | 133.941 | 144.736 | 143.334 | 142.535 | 153.726 | 142.088 | 154.549 | 119.255 | 116.036 | 118.809 | 118.476 | 115.681 | 115.9 | 108.308 | 131.161 | 124.782 | 156.537 | 177.016 | 177.846 | 187.158 | 320.198 | 342.44 | 346.166 | 347.903 | 364.548 | 371.756 | 551.478 | 593.363 | 593.536 | 581.319 | 679.092 | 632.443 | 657.839 | 750.827 | 733.37 | 734.064 | 688.343 | 632.486 | 660.165 | 651.229 | 643.735 | 619.464 | 514.307 | 518.984 | 781.947 | 794.859 | 739.489 | 818.232 | 777.2 | 627.014 | 606.426 | 549.353 | 554.582 | 86.212 | 86.222 | 54.027 | 50.9 | 1.059 | 24.199 | 22.774 | 19.073 | 0.145 | 0.064 | 0.069 | 0.101 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.026 | 0.026 | 0.027 | 0.048 | 0.047 | 0.048 |
Total Assets
| 164.39 | 156.849 | 160.77 | 158.231 | 159.242 | 152.227 | 155.603 | 160.392 | 159.637 | 177.585 | 162.783 | 171.772 | 183.995 | 174.105 | 162.985 | 148.093 | 136.298 | 132.972 | 164.848 | 149.113 | 157.728 | 154.292 | 150.545 | 165.556 | 163.281 | 182.339 | 146.949 | 141.994 | 146.982 | 145.397 | 144.786 | 166.678 | 161.981 | 186.838 | 184.113 | 221.909 | 247.586 | 250.377 | 268.321 | 407.088 | 436.08 | 439.529 | 447.248 | 472.413 | 492.365 | 686.123 | 744.59 | 766.314 | 782.99 | 934.614 | 914.815 | 963.956 | 1,113.338 | 1,125.966 | 1,126.974 | 748.492 | 687.301 | 716.373 | 706.849 | 695.191 | 669.087 | 562.877 | 593.358 | 969.066 | 1,039.098 | 971.84 | 1,055.732 | 1,008.774 | 711.883 | 702.477 | 658.615 | 689.657 | 110.596 | 110.107 | 74.499 | 70.763 | 2.399 | 38.182 | 36.668 | 34.705 | 4.731 | 0.743 | 0.243 | 0.281 | 0.244 | 0.23 | 0.242 | 0.259 | 0.257 | 0.274 | 0.29 | 0.308 | 0.317 | 0.503 | 0.002 | 0.003 | 0.007 | 0.031 | 0.03 | 0.03 | 0.17 | 0.169 | 0.162 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.902 | 6.844 | 5.74 | 5.062 | 4.769 | 4.724 | 5.16 | 11.327 | 9.671 | 9.824 | 10.078 | 11.268 | 12.677 | 10.852 | 7.491 | 14.098 | 7.828 | 10.283 | 9.145 | 6.733 | 4.349 | 5.293 | 2.979 | 2.964 | 2.71 | 2.192 | 1.541 | 0.349 | 0.651 | 0.701 | 0.562 | 1.583 | 0.392 | 0.564 | 0.503 | 0.747 | 0.441 | 0.497 | 0.688 | 0.398 | 0.487 | 0.395 | 0.187 | 9.428 | 0.935 | 4.78 | 2.874 | 4.276 | 5.216 | 34.553 | 40.459 | 20.797 | 26.965 | 0 | 10.604 | 0 | 0 | 11.101 | 9.933 | 0 | 0 | 0 | 9.976 | 30.689 | 26.664 | 21.952 | 22.083 | 21.028 | 19.796 | 16.692 | 27.121 | 14.475 | 0.273 | 0.154 | 0.707 | 0.469 | 0.023 | 0.082 | 0.074 | 0.041 | 0.078 | 0.01 | 0.012 | 0.045 | 0.013 | 0.004 | 0.006 | 0.003 | 0.015 | 0.018 | 0.023 | 0.018 | 0.022 | 0.183 | 0.153 | 0.15 | 0.029 | 0.042 | 0.042 | 0.103 | 0.062 | 0.065 | 0.075 |
Short Term Debt
| 0.874 | 0.932 | 1.412 | 1.705 | 2.568 | 3.999 | 4.676 | 1.619 | 1.76 | 1.928 | 1.448 | 1.308 | 1.357 | 1.286 | 1.265 | 0.021 | 0.02 | 0.017 | 0.018 | -2.527 | -2.345 | -2.601 | -2.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.675 | 2.195 | 0 | 0 | 3.211 | 1.048 | 0.936 | 0.956 | 0.926 | 1.05 | 0.999 | 3.648 | 3.869 | 0.681 | 0 | 0 | 0 | 0 | 12.411 | 11.731 | 11.082 | 25.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 8.566 | 8.312 | 8.967 | 12.433 | 14.109 | 16.995 | 17.3 | 3.282 | 4.361 | 4.268 | 4.424 | 4.625 | 4.889 | 4.598 | 3.124 | 2.643 | 2.241 | 1.99 | 2.527 | 2.527 | 2.345 | 2.601 | 2.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 52.957 | 52.711 | 52.921 | 51.494 | 50.338 | 49.619 | 48.794 | 49.474 | 0 | 0 | 0.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.527 | 2.345 | 2.601 | 2.195 | 0 | 0 | 0 | 0 | 1.071 | 1.224 | 1.032 | 1.024 | 0.954 | 0.828 | 0.885 | 3.112 | 3.173 | 3.786 | 3.808 | 4.39 | 4.61 | 4.846 | 5.59 | 5.899 | 0 | 17.705 | 12.214 | 15.005 | 19.38 | 24.729 | 0 | 0 | 0 | 2.584 | 32.24 | 16.405 | 23.06 | 19.882 | 4.965 | 12.987 | 20.135 | 19.222 | 15.971 | 26.754 | 3.195 | 13.196 | 15.99 | 9.101 | 11.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0.104 | 0.092 | 0.072 | 0 | 0.032 | 0 | 0 |
Total Current Liabilities
| 69.299 | 68.799 | 69.04 | 70.694 | 71.784 | 75.337 | 75.93 | 65.702 | 15.792 | 16.02 | 16.437 | 17.201 | 18.923 | 16.736 | 11.88 | 16.762 | 10.089 | 12.29 | 11.69 | 9.26 | 6.694 | 7.894 | 5.174 | 2.964 | 2.71 | 2.192 | 1.541 | 1.42 | 1.875 | 1.733 | 1.586 | 2.537 | 1.22 | 1.449 | 3.615 | 3.92 | 4.227 | 4.305 | 5.078 | 5.008 | 5.333 | 5.985 | 6.086 | 9.428 | 18.64 | 16.994 | 17.879 | 23.656 | 29.945 | 34.553 | 42.135 | 22.992 | 29.549 | 32.24 | 30.221 | 24.108 | 20.818 | 21.814 | 23.846 | 21.185 | 20.221 | 19.619 | 40.598 | 34.565 | 39.86 | 37.942 | 31.184 | 32.602 | 32.207 | 28.423 | 38.203 | 40.288 | 0.273 | 0.154 | 0.707 | 0.469 | 0.023 | 0.082 | 0.074 | 0.041 | 0.078 | 0.01 | 0.012 | 0.045 | 0.013 | 0.004 | 0.006 | 0.003 | 0.015 | 0.023 | 0.029 | 0.024 | 0.022 | 0.183 | 0.153 | 0.15 | 0.133 | 0.134 | 0.115 | 0.103 | 0.094 | 0.065 | 0.075 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.052 | 0.057 | 0.063 | 0.065 | 0.071 | 0.074 | 0.435 | 0.792 | 1.253 | 1.725 | 2.216 | 2.182 | 2.671 | 2.928 | 3.292 | 0.024 | 0.029 | 0.036 | 0.045 | -44.425 | -47.947 | -44.785 | -44.938 | -42.07 | -34.349 | -32.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.542 | 2.28 | 2.939 | 2.851 | 3.644 | 3.478 | 3.249 | 3.014 | 3.842 | 3.976 | 7.211 | 12.524 | 11.921 | 5.518 | 6.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -0.872 | 1.179 | 4.948 | 2.747 | 2.803 | 10.85 | 6.919 | 7.631 | 57.296 | 57.856 | 59.191 | 58.533 | 59.451 | 57.306 | 55.143 | 50.454 | 52.319 | 50.453 | 51.309 | 49.435 | 46.965 | 41.778 | 33.815 | 31.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44.749 | -41.385 | -33.258 | -34.482 | 0 | -46.434 | -36.696 | -24.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.871 | 0.843 | 0.872 | 1.83 | 0.869 | 0.928 | 0.971 | 0.945 | 1.048 | 3.505 | 3.367 | 3.412 | 3.533 | 3.46 | 3.442 | 3.168 | 3.064 | 2.948 | 3.368 | 3.232 | 3.332 | 3.244 | 3.147 | 3.256 | 3.244 | 3.154 | 3.373 | 3.137 | 3.081 | 2.992 | 2.936 | 2.713 | 2.679 | 2.661 | 2.488 | 3.525 | 3.869 | 3.888 | 4.1 | 15.958 | 16.857 | 16.787 | 16.803 | 17.441 | 17.559 | 18.548 | 19.977 | 20.331 | 20.424 | 38.154 | 33.52 | 36.904 | 44.538 | 45.049 | 46.642 | 43.255 | 40.041 | 42.376 | 42.491 | 43.506 | 43.955 | 37.095 | 35.614 | 133.228 | 136.678 | 122.662 | 140.21 | 132.922 | 122.295 | 129.722 | 119.056 | 125.656 | 18.259 | 17.784 | 2.245 | 2.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.339 | 3.124 | 4.002 | 3.954 | 3.838 | 3.977 | 4.033 | 2.97 | 51.531 | 56.28 | 3.114 | 3.746 | 3.879 | 3.661 | 3.59 | 3.524 | 3.319 | 3.159 | 3.925 | 47.724 | 51.41 | 48.09 | 48.177 | 48.001 | 40.319 | 39.053 | 6.34 | 8.953 | 9.056 | 8.654 | 8.279 | 7.949 | 7.271 | 7.084 | 6.59 | 8.721 | 9.687 | 9.534 | 9.816 | 9.286 | 9.693 | 9.582 | 9.414 | 10.736 | 10.739 | 11.364 | 12.066 | 8.695 | 8.646 | 9.047 | 8.391 | 7.723 | 9.068 | 8.897 | 8.934 | 53.929 | 49.604 | 41.668 | 42.634 | 7.275 | 53.389 | 42.244 | 30.382 | 2.612 | 2.712 | 2.526 | 2.867 | 2.702 | 3.57 | 3.637 | 3.169 | 3.289 | 0 | 0 | 0 | 0 | 0.023 | 0.082 | 0.074 | 0.041 | 0.078 | 0.01 | 0.012 | 0.045 | 0.013 | 0.004 | 0.006 | 0.003 | 0.015 | 0.018 | 0.023 | 0.018 | 0.022 | 0.183 | 0.153 | 0.15 | 0.029 | 0.042 | 0.042 | 0.103 | 0.062 | 0.065 | 0.075 |
Total Non-Current Liabilities
| 4.262 | 4.024 | 4.065 | 7.028 | 9.726 | 7.726 | 8.242 | 15.557 | 60.751 | 69.141 | 65.993 | 67.196 | 69.274 | 68.582 | 69.775 | 64.022 | 61.555 | 56.597 | 59.657 | 56.984 | 58.104 | 55.984 | 53.351 | 50.965 | 43.029 | 41.245 | 9.713 | 12.09 | 12.137 | 11.646 | 11.215 | 10.662 | 9.95 | 9.745 | 9.078 | 12.246 | 13.556 | 13.422 | 13.916 | 25.244 | 26.55 | 26.369 | 26.217 | 28.177 | 28.298 | 29.912 | 32.043 | 29.026 | 29.07 | 47.201 | 41.911 | 44.627 | 53.606 | 53.946 | 55.576 | 54.977 | 50.54 | 53.725 | 53.494 | 54.425 | 54.388 | 45.892 | 44.226 | 139.682 | 143.365 | 132.398 | 155.601 | 147.545 | 131.383 | 139.679 | 122.225 | 128.945 | 18.259 | 17.784 | 2.245 | 2.128 | 0.023 | 0.082 | 0.074 | 0.041 | 0.078 | 0.01 | 0.012 | 0.045 | 0.013 | 0.004 | 0.006 | 0.003 | 0.015 | 0.018 | 0.023 | 0.018 | 0.022 | 0.183 | 0.153 | 0.15 | 0.029 | 0.042 | 0.042 | 0.103 | 0.062 | 0.065 | 0.075 |
Total Liabilities
| 73.561 | 72.823 | 73.105 | 77.722 | 81.51 | 83.063 | 84.172 | 81.259 | 76.543 | 85.161 | 82.43 | 84.397 | 88.197 | 85.318 | 81.655 | 80.784 | 71.644 | 68.887 | 71.347 | 66.244 | 64.798 | 63.878 | 58.525 | 53.929 | 45.739 | 43.437 | 11.254 | 13.51 | 14.012 | 13.379 | 12.801 | 13.199 | 11.17 | 11.194 | 12.693 | 16.166 | 17.783 | 17.727 | 18.994 | 30.252 | 31.883 | 32.354 | 32.303 | 37.605 | 46.938 | 46.906 | 49.922 | 52.682 | 59.015 | 81.754 | 84.046 | 67.619 | 83.155 | 86.186 | 85.797 | 79.085 | 71.358 | 75.539 | 77.34 | 75.61 | 74.609 | 65.511 | 84.823 | 174.247 | 183.226 | 170.34 | 186.785 | 180.147 | 163.59 | 168.102 | 160.428 | 169.234 | 18.532 | 17.938 | 2.951 | 2.597 | 0.023 | 0.082 | 0.074 | 0.041 | 0.078 | 0.01 | 0.012 | 0.045 | 0.013 | 0.004 | 0.006 | 0.003 | 0.015 | 0.023 | 0.029 | 0.024 | 0.022 | 0.183 | 0.153 | 0.15 | 0.133 | 0.134 | 0.115 | 0.103 | 0.094 | 0.065 | 0.075 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.66 | 5.305 | 5.305 | 5.305 | 5.305 | 5.305 | 5.305 | 5.305 | 5.296 | 5.287 | 5.343 | 5.334 | 7.638 | 11.896 | 12.081 | 43.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,245.972 | 1,245.951 | 1,245.951 | 1,245.951 | 1,245.963 | 1,240.89 | 1,240.89 | 1,240.89 | 1,240.89 | 1,240.89 | 1,240.89 | 1,240.89 | 1,240.82 | 1,241.031 | 1,231.767 | 1,231.873 | 1,231.873 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.171 | 1,230.358 | 1,230.358 | 1,230.358 | 1,230.358 | 1,230.358 | 1,230.358 | 1,230.358 | 1,230.358 | 0 | 0 | 1,230.358 | 0 | 0 | 0 | 1,219.87 | 0 | 0 | 0 | 890.15 | 0 | 0 | 0 | 890.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -833.513 | -837.697 | -836.775 | -840.11 | -843.237 | -850.9 | -852.248 | -851.537 | -845.063 | -805.84 | -808.846 | -806.928 | -804.74 | -808.88 | -808.015 | -811.062 | -811.235 | -808.225 | -800.041 | -803.163 | -800.407 | -801.005 | -800.17 | -784.842 | -782.512 | -779.133 | -778.64 | -776.803 | -775.121 | -773.371 | -771.4 | -756.062 | -752.492 | -730.285 | -725.674 | -710.47 | -710.454 | -707.788 | -706.059 | -587.379 | -584.923 | -583.099 | -581.103 | -581.88 | -581.553 | -410.38 | -434.809 | -433.467 | -428.438 | -342.764 | -333.856 | -248.984 | -250.348 | -242.397 | -236.764 | -241.805 | -245.844 | -249.292 | -250.117 | -250.446 | -252.285 | -252.602 | -255.765 | -46.026 | -35.465 | -48.171 | -57.318 | -55.934 | -43.59 | -33.497 | -41.544 | -39.45 | -26.553 | -25.731 | -25.788 | -24.106 | -21.542 | -5.132 | -4.532 | -4.204 | -2.147 | -2.036 | -1.713 | -1.713 | -1.556 | -1.442 | -1.418 | -1.476 | -1.406 | -1.398 | -1.403 | -1.452 | -1.37 | -1.433 | -1.426 | -1.441 | -1.447 | -1.427 | -1.39 | -1.379 | -1.193 | -1.134 | -1.149 |
Accumulated Other Comprehensive Income/Loss
| -321.596 | -324.924 | -322.196 | -326.032 | -325.586 | -321.406 | -317.754 | -310.365 | -312.996 | -297.791 | -310.742 | -303.955 | -295.768 | -300.192 | -299.258 | -315.237 | -319.195 | -321.706 | -292.188 | -303.059 | -293.318 | -296.421 | -295.888 | -293.484 | -289.352 | -265.666 | -271.871 | -285.178 | -281.477 | -285.582 | -288.98 | -288.205 | -296.95 | -297.744 | -308.468 | -287.938 | -260.35 | -260.602 | -244.432 | -238.123 | -212.807 | -212.807 | -208.42 | -189.987 | -185.32 | -175.539 | -128.768 | -69.461 | -66.48 | -70.303 | -62.249 | -489.523 | -580.343 | 15.727 | 50.843 | -20.798 | -70.418 | -43.02 | -20.565 | -63.523 | -87.535 | -182.904 | -137.752 | -96.415 | -50.759 | -73.025 | 19.264 | -23.027 | -49.294 | -29.739 | -83.084 | -60.902 | -0.011 | -0.011 | 3.246 | 3.063 | 1.034 | 3.479 | 3.291 | 3.11 | 1.771 | 0.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.419 | 0.468 | 0.449 | 0.475 | 0 | 0 | -0.004 | -0.004 | -0.004 | -0.004 | -0.003 | -0.003 | -0.003 |
Other Total Stockholders Equity
| 0.389 | 1.103 | 1.103 | 1.103 | 0.993 | 0.976 | 0.98 | 1.07 | 1.285 | 1.175 | 1.175 | 1.175 | 1.343 | 1.124 | 1.086 | 0.865 | 0.865 | 0.297 | 0.297 | 0.32 | 0.225 | 0.203 | 0.206 | 0.206 | 0.224 | 0.257 | 0.365 | 0.359 | 0.359 | 0.34 | 0.386 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.334 | 1,230.024 | 1,273.896 | -0 | 1,634.455 | 1,858.49 | 1,261.133 | -0 | 924.651 | 924.62 | 924.268 | -0 | 922.327 | 922.216 | 922.008 | 0 | 918.766 | 918.716 | 900.926 | 883.182 | 883.083 | 626.822 | 584.108 | 608.636 | 607.205 | 118.629 | 117.912 | 94.089 | 89.209 | 22.883 | 39.753 | 37.836 | 35.757 | 5.029 | 2.266 | 1.944 | 1.949 | 1.787 | 1.668 | 1.654 | 1.732 | 1.648 | 1.649 | 1.245 | 1.267 | 1.216 | 1.278 | 1.275 | 1.295 | 1.325 | 1.328 | 1.31 | 1.31 | 1.272 | 1.24 | 1.238 |
Total Shareholders Equity
| 91.252 | 84.433 | 88.083 | 80.912 | 78.133 | 69.56 | 71.868 | 80.058 | 84.116 | 138.434 | 122.477 | 131.182 | 141.655 | 133.083 | 125.58 | 106.439 | 102.308 | 100.537 | 138.239 | 124.269 | 136.671 | 132.948 | 134.319 | 152.051 | 158.531 | 185.629 | 180.025 | 168.549 | 173.932 | 171.558 | 170.177 | 191.36 | 185.83 | 207.243 | 201.13 | 236.864 | 264.468 | 266.882 | 284.781 | 409.761 | 437.711 | 439.591 | 445.965 | 465.925 | 475.177 | 656.316 | 710.362 | 727.096 | 735.106 | 860.829 | 834.252 | 895.948 | 1,027.799 | 1,034.463 | 1,033.949 | 662.048 | 608.358 | 631.956 | 619.468 | 608.358 | 582.396 | 486.502 | 496.532 | 776.324 | 832.492 | 779.731 | 845.128 | 804.123 | 533.938 | 520.871 | 484.008 | 506.853 | 92.064 | 92.169 | 71.548 | 68.166 | 2.375 | 38.1 | 36.595 | 34.664 | 4.653 | 0.733 | 0.231 | 0.236 | 0.231 | 0.226 | 0.236 | 0.256 | 0.242 | 0.251 | 0.261 | 0.284 | 0.296 | 0.32 | -0.151 | -0.147 | -0.126 | -0.103 | -0.085 | -0.073 | 0.077 | 0.104 | 0.087 |
Total Equity
| 90.829 | 84.026 | 87.665 | 80.509 | 77.732 | 69.164 | 71.431 | 79.133 | 83.094 | 92.424 | 80.353 | 87.375 | 95.798 | 88.787 | 81.33 | 67.309 | 64.654 | 64.085 | 93.501 | 82.869 | 92.93 | 90.414 | 92.02 | 111.627 | 117.542 | 138.902 | 135.695 | 128.484 | 132.97 | 132.018 | 131.985 | 153.479 | 150.811 | 175.644 | 171.42 | 205.743 | 229.803 | 232.65 | 249.327 | 376.836 | 404.197 | 407.175 | 414.945 | 434.808 | 445.427 | 639.217 | 694.668 | 713.632 | 723.975 | 852.86 | 830.769 | 896.337 | 1,030.183 | 1,039.78 | 1,041.176 | 669.407 | 615.943 | 640.834 | 629.509 | 619.581 | 594.478 | 497.366 | 508.534 | 794.819 | 855.872 | 801.5 | 845.128 | 828.627 | 548.293 | 534.375 | 498.187 | 520.424 | 92.064 | 92.169 | 71.548 | 68.166 | 2.375 | 38.1 | 36.595 | 34.664 | 4.653 | 0.733 | 0.231 | 0.236 | 0.231 | 0.226 | 0.236 | 0.256 | 0.242 | 0.251 | 0.261 | 0.284 | 0.296 | 0.32 | -0.151 | -0.147 | -0.126 | -0.103 | -0.085 | -0.073 | 0.077 | 0.104 | 0.087 |
Total Liabilities & Shareholders Equity
| 164.39 | 156.849 | 160.77 | 158.231 | 159.242 | 152.227 | 155.603 | 160.392 | 159.637 | 177.585 | 162.783 | 171.772 | 183.995 | 174.105 | 162.985 | 148.093 | 136.298 | 132.972 | 164.848 | 149.113 | 157.728 | 154.292 | 150.545 | 165.556 | 163.281 | 182.339 | 146.949 | 141.994 | 146.982 | 145.397 | 144.786 | 166.678 | 161.981 | 186.838 | 184.113 | 221.909 | 247.586 | 250.377 | 268.321 | 407.088 | 436.08 | 439.529 | 447.248 | 472.413 | 492.365 | 686.123 | 744.59 | 766.314 | 782.99 | 934.614 | 914.815 | 963.956 | 1,113.338 | 1,125.966 | 1,126.974 | 748.492 | 687.301 | 716.373 | 706.849 | 695.191 | 669.087 | 562.877 | 593.358 | 969.066 | 1,039.098 | 971.84 | 1,055.732 | 1,008.774 | 711.883 | 702.477 | 658.615 | 689.657 | 110.596 | 110.107 | 74.499 | 70.763 | 2.399 | 38.182 | 36.668 | 34.705 | 4.731 | 0.743 | 0.243 | 0.281 | 0.244 | 0.23 | 0.242 | 0.259 | 0.257 | 0.274 | 0.29 | 0.308 | 0.317 | 0.503 | 0.002 | 0.003 | 0.007 | 0.031 | 0.03 | 0.03 | 0.17 | 0.169 | 0.162 |